[MAHSING] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.58%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 542,010 433,228 537,422 364,566 438,673 413,316 472,781 9.56%
PBT 59,767 56,042 52,877 52,165 58,038 56,160 47,637 16.37%
Tax -16,807 -12,304 -9,020 -11,959 -13,739 -12,258 -17,155 -1.36%
NP 42,960 43,738 43,857 40,206 44,299 43,902 30,482 25.78%
-
NP to SH 43,035 43,179 40,011 40,165 40,401 40,281 28,134 32.86%
-
Tax Rate 28.12% 21.95% 17.06% 22.93% 23.67% 21.83% 36.01% -
Total Cost 499,050 389,490 493,565 324,360 394,374 369,414 442,299 8.40%
-
Net Worth 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 0.47%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 64,333 - - - 40,299 -
Div Payout % - - 160.79% - - - 143.24% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 0.47%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.93% 10.10% 8.16% 11.03% 10.10% 10.62% 6.45% -
ROE 1.24% 1.23% 1.15% 1.17% 1.18% 1.17% 0.82% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.33 17.85 22.14 15.02 18.07 17.03 19.47 9.59%
EPS 0.85 1.78 0.53 1.65 0.55 1.66 0.02 1126.23%
DPS 0.00 0.00 2.65 0.00 0.00 0.00 1.66 -
NAPS 1.43 1.45 1.43 1.42 1.41 1.42 1.42 0.47%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.33 17.05 21.15 14.35 17.27 16.27 18.61 9.54%
EPS 1.69 1.70 1.57 1.58 1.59 1.59 1.11 32.44%
DPS 0.00 0.00 2.53 0.00 0.00 0.00 1.59 -
NAPS 1.3665 1.3856 1.3665 1.3569 1.3474 1.3569 1.3569 0.47%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.60 0.68 0.69 0.705 0.845 0.845 0.87 -
P/RPS 2.69 3.81 3.12 4.69 4.68 4.96 4.47 -28.78%
P/EPS 33.85 38.23 41.87 42.61 50.78 50.93 75.07 -41.28%
EY 2.95 2.62 2.39 2.35 1.97 1.96 1.33 70.32%
DY 0.00 0.00 3.84 0.00 0.00 0.00 1.91 -
P/NAPS 0.42 0.47 0.48 0.50 0.60 0.60 0.61 -22.07%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 -
Price 0.60 0.64 0.675 0.74 0.815 0.915 0.79 -
P/RPS 2.69 3.59 3.05 4.93 4.51 5.37 4.06 -24.05%
P/EPS 33.85 35.98 40.96 44.73 48.97 55.15 68.17 -37.37%
EY 2.95 2.78 2.44 2.24 2.04 1.81 1.47 59.30%
DY 0.00 0.00 3.93 0.00 0.00 0.00 2.10 -
P/NAPS 0.42 0.44 0.47 0.52 0.58 0.64 0.56 -17.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment